Heading text
Year 2
Year 3 optimstic
pessimistic
Year 4 optimistic
pessimistic
Year 5 optimistic
pessimistic
70%
90%
80%
110%
90%
$267,750
$220,500
$325,000
$292,500
$260,000
$340,000
$374,000
$306,000
$355,000
$337,250
95%
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$60,000
$5,500
$4,675
$3,850
$6,000
$5,400
$4,800
$6,500
$7,150
$5,850
$6,500
$6,175
$380,500
$332,425
$284,350
$391,000
$357,900
$324,800
$406,500
$441,150
$371,850
$421,500
$403,425
$2,575
$2,652
$2,732
$2,814
$5,200
$5,400
$5,700
$6,000
$500
$500
$500
$500
$1,000
$1,000
$1,000
$1,000
$8,500
$9,000
$9,500
$10,000
$5,500
$5,500
$6,000
$6,000
$2,200
$2,400
$2,600
$2,800
$2,000
$2,000
$2,000
$2,000
$20,000
$20,000
$20,000
$20,000
$200
$200
$200
$200
$230
$230
$230
$230
$31,500
$33,000
$34,500
$36,000
$500
$500
$500
$500
$6,500
$7,000
$7,500
$8,000
$1,000
$1,000
$1,000
$1,000
$500
$500
$500
$500
$2,500
$2,500
$2,500
$2,500
$8,500
$7,000
$5,000
$5,000
$550
$550
$600
$600
$220
$240
$260
$280
$1,000
$1,000
$1,000
$1,000
$550
$550
$600
$600
$300
$300
$350
$350
$5,300
$5,600
$6,000
$6,000
$1,050
$1,100
$1,150
$1,200
$60,000
$60,000
$63,000
$65,000
$1,050
$1,100
$1,150
$1,200
$550
$600
$650
$700
$10,915
$11,193
$11,470
$11,748
$500
$500
$500
$500
$4,000
$4,200
$4,400
$4,600
$118,000
$121,000
$124,000
$127,000
$1,770
$1,815
$1,860
$1,905
$304,660
$304,660
$304,660
$310,130
$310,130
$310,130
$318,952
$318,952
$318,952
$327,726
$75,840
$27,765
-$20,310
$80,870
$47,770
$14,670
$87,548
$122,198
$52,898
$93,774
$147,258
$37,183
-$72,893
$228,128
$84,953
-$58,222
$315,676
$207,151
-$5,324
$409,450
here studio
85% $315,000
$327,726
35